[MALTON] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.51%
YoY- 407.53%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 78,052 99,274 68,786 79,717 96,026 105,050 116,469 -6.44%
PBT 11,383 16,667 7,895 8,500 2,069 2,211 958 51.00%
Tax -2,942 -4,555 -2,349 -2,095 -825 -895 -46 99.85%
NP 8,441 12,112 5,546 6,405 1,244 1,316 912 44.85%
-
NP to SH 8,441 12,112 5,546 6,405 1,262 1,282 15 187.05%
-
Tax Rate 25.85% 27.33% 29.75% 24.65% 39.87% 40.48% 4.80% -
Total Cost 69,611 87,162 63,240 73,312 94,782 103,734 115,557 -8.09%
-
Net Worth 597,555 555,481 449,958 424,679 413,655 415,783 410,839 6.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 597,555 555,481 449,958 424,679 413,655 415,783 410,839 6.43%
NOSH 417,871 417,655 348,805 348,097 350,555 346,486 348,169 3.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.81% 12.20% 8.06% 8.03% 1.30% 1.25% 0.78% -
ROE 1.41% 2.18% 1.23% 1.51% 0.31% 0.31% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.68 23.77 19.72 22.90 27.39 30.32 33.45 -9.24%
EPS 2.02 2.90 1.59 1.84 0.36 0.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.33 1.29 1.22 1.18 1.20 1.18 3.25%
Adjusted Per Share Value based on latest NOSH - 348,097
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.78 18.80 13.02 15.09 18.18 19.89 22.05 -6.44%
EPS 1.60 2.29 1.05 1.21 0.24 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1314 1.0518 0.852 0.8041 0.7832 0.7873 0.7779 6.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.53 0.49 0.37 0.31 0.53 0.31 -
P/RPS 2.73 2.23 2.48 1.62 1.13 1.75 0.93 19.63%
P/EPS 25.25 18.28 30.82 20.11 86.11 143.24 7,195.49 -60.98%
EY 3.96 5.47 3.24 4.97 1.16 0.70 0.01 170.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.38 0.30 0.26 0.44 0.26 5.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 16/11/11 23/11/10 25/11/09 24/11/08 27/11/07 29/11/06 -
Price 0.55 0.69 0.72 0.35 0.30 0.48 0.31 -
P/RPS 2.94 2.90 3.65 1.53 1.10 1.58 0.93 21.12%
P/EPS 27.23 23.79 45.28 19.02 83.33 129.73 7,195.49 -60.49%
EY 3.67 4.20 2.21 5.26 1.20 0.77 0.01 167.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.56 0.29 0.25 0.40 0.26 6.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment